| Revenue | DKK -122K | -224% |
| EBITDA | DKK -122K | +98% |
| Net profit | DKK -105K | +98% |
| Total assets | DKK 266K | -56% |
| Equity | DKK -6,6M | -2% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.522 | 5.919 | 7.909 | 7.905 | 7.357 | 8.698 | 4.498 | 98 | -122 |
| Staff expenses | -5.416 | -5.242 | -5.366 | -7.230 | -6.336 | -7.453 | -10.314 | -6.695 | -0 |
| EBITDA | 1.106 | 676 | 2.543 | 675 | 1.021 | 1.245 | -5.816 | -6.596 | -122 |
| Depreciation & amort. | -35 | -122 | -96 | -73 | -70 | -0 | -1 | -40 | -0 |
| EBIT | 1.071 | 554 | 2.446 | 601 | 950 | 1.245 | -5.817 | -6.636 | -122 |
| Net financials | 0 | -3 | -19 | -25 | 7 | -10 | -18 | -6 | -13 |
| Profit before tax | 1.063 | 551 | 2.427 | 576 | 957 | 1.235 | -5.835 | -6.643 | -135 |
| Tax | 234 | 122 | 536 | 128 | 211 | 278 | -1.281 | -1.428 | -30 |
| Net profit | 829 | 429 | 1.892 | 449 | 746 | 957 | -4.554 | -5.215 | -105 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.196 | 4.862 | 6.721 | 7.751 | 6.664 | 8.675 | 4.864 | 607 | 266 |
| Equity | 1.329 | 1.258 | 2.749 | 1.598 | 2.345 | 3.301 | -1.253 | -6.468 | -6.573 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.634 | 3.192 | 3.023 | 5.077 | 3.585 | 4.262 | 5.207 | 7.075 | 6.839 |
| Total debt | 3.634 | 3.192 | 3.023 | 5.077 | 3.585 | 4.262 | 5.207 | 7.075 | 6.839 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Management | Management | 2015 | — | — |
AE Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
BB Management | Management | 2026 | — | — |
MV Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Kjær | Management | 0 companies |
| Anders Elnegaard Birch | Chief Executive Officer | 0 companies |
| Benjamin Borch | Management | 0 companies |
| Morten Vaabengaard | Chief Executive Officer | 0 companies |
| Jens Erenbjerg | Board of Directors | 0 companies |
| Mikael Ernst Jørgensen | Chairman | 0 companies |